Upstart Holdings's Income Statement Analysis: Revenue to Profit Breakdown
Upstart Holdings's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$849.89 M | $853.29 M | $547.72 M | $676.96 M | $1.04 B | $1.16 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$3.27 M | $15.53 M | $39.60 M | $48.13 M | - | $50.37 M |
Gross Profit Revenue minus cost of revenue. |
|
$846.61 M | $837.76 M | $508.12 M | $628.83 M | - | $1.11 B |
|
Operating Expense
Costs to run business. |
|
$712.88 M | $946.83 M | $748.14 M | $757.23 M | $1.00 B | $1.06 B |
Research and Development Investment in innovation. |
|
- | - | - | - | $257.60 M | $80.11 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$572.47 M | $719.06 M | $489.95 M | $555.73 M | $555.25 M | $764.12 M |
General and Administrative Corporate overhead costs. |
|
$239.02 M | $373.28 M | $362.81 M | $388.93 M | $253.74 M | $417.13 M |
Sales and Marketing Customer acquisition costs. |
|
$333.45 M | $345.78 M | $127.14 M | $166.80 M | $301.51 M | $346.99 M |
Other Expenses Other operating costs. |
|
$140.41 M | $227.77 M | $258.20 M | $201.50 M | $188.38 M | $219.51 M |
Operating Income Profit from operations. |
|
$133.73 M | -$109.07 M | -$240.03 M | -$128.40 M | $42.63 M | $49.23 M |
|
Net Interest Income
Interest income minus expense. |
|
$17.36 M | $94.74 M | $134.10 M | $138.23 M | - | $129.52 M |
Interest Income Income from investments. |
|
$20.63 M | $105.58 M | $169.00 M | $186.36 M | - | $163.66 M |
Interest Expense Cost of borrowing. |
|
$3.27 M | $10.84 M | $34.89 M | $48.13 M | -$31.66 M | $34.15 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
- | - | - | - | - | - |
Total Other Income (Net) Net non-operating items. |
|
- | - | - | - | $11.70 M | $956.00 K |
Income Before Tax Profit before taxes. |
|
$133.73 M | -$109.07 M | -$240.03 M | -$128.40 M | $54.33 M | $50.19 M |
Income Tax Expense Taxes on income. |
|
-$1.71 M | -$409.00 K | $107.00 K | $185.00 K | $728.00 K | $783.00 K |
|
Net Income
Final profit. |
|
$135.44 M | -$108.67 M | -$240.13 M | -$128.58 M | $53.60 M | $49.40 M |
Net Income From Continuing Operations Profit from core business. |
|
$135.44 M | -$108.67 M | -$240.13 M | -$128.58 M | - | $49.40 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | -$704.00 K |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$1.73 | -$1.31 | -$2.87 | -$1.44 | $0.56 | $0.51 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$1.43 | -$1.31 | -$2.87 | -$1.44 | $0.45 | $0.41 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
78.11 M | 82.77 M | 83.77 M | 89.45 M | 96.03 M | 96.90 M |
Diluted Average Shares Outst. Shares including dilution. |
|
94.77 M | 82.77 M | 83.77 M | 89.45 M | 107.49 M | 96.90 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$133.73 M | -$109.07 M | -$240.03 M | -$128.40 M | - | $49.23 M |
EBITDA Earnings before interest, tax, D&A. |
|
$141.27 M | -$95.56 M | -$215.12 M | -$107.85 M | $42.63 M | $73.52 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$7.54 M | $13.51 M | $24.90 M | $20.55 M | - | $24.29 M |
| Company Report |
Upstart Holdings's Assets vs Liabilities & Equity
Upstart Holdings's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




